DAIRYWORK RD 78610
| Owner | CEPEDA REYNALDO JR & |
|---|---|
| Parcel ID | 0455070508 |
| Short ID | 954567 |
| Type | Real |
| Use Code | 01 Single-Family Residence |
| Valuation | Cost |
| Improvement SF | 2,492 SF |
| Land SF | 6,000 SF |
| Acres | 0.138 |
| Year Built | 2023 |
| Legal | TURNERS CROSSING NORTH PHS 1 BLK H LOT 91 |
| Neighborhood | H1501 |
| Land | $63,288 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $63,288 |
| Improvement | $367,545 |
|---|---|
| Total Improvement | $367,545 |
| Market | $430,833 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $430,833 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $430,833 |
| Exemptions on file | HS |
|---|---|
| Taxable Value | $430,833 |
Appreciation: Market value has risen +797.6% from $48,000 (2022) to $430,833 (2025), a CAGR of 107.8% over 3 years. This is strong appreciation — well above typical inflation. Most of this growth came in a single year (2024→2025), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend.
Tax Burden: The combined rate across 5 taxing entities is 0.7973% in 2025 (+0.0436% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $3,435. P10L is the largest single contributor, at 42.0% of the total 2025 levy.
Asset Class: O. This is valued using the cost approach, tied more to replacement cost and physical condition than to income performance.
Value Composition: Land carries 15% of market value ($63,288 land vs $367,545 improvements), about $11/SF of land. Most value sits in the improvements, so building condition, age (~3 yrs), and rent roll drive the underwriting.
Forward Outlook: Holding the +69.7% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $5,591,738 by 2031, with an estimated annual tax burden around $5,293. Estimated Forward figures are model projections, not certified — see the 6-Year Projection section for the low/base/high bands.
No delinquent taxes on record.
8 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 095 | HVAC RESIDENTIAL | 2,492 SF | ✗ |
| 1ST | 1st Floor | 1,480 SF | ✓ |
| 2ND | 2nd Floor | 1,012 SF | ✓ |
| 041 | GARAGE ATT 1ST F | 400 SF | ✓ |
| 011 | PORCH OPEN 1ST F | 192 SF | ✗ |
| 252 | BEDROOMS | 4 SF | ✓ |
| 251 | BATHROOM | 3 SF | ✓ |
| 250 | HALF BATHROOM | 1 SF | ✓ |
Estimate only. The appraisal district sets value as of Jan 1 (not at sale price). A sale is strong evidence of market value and is typically reflected in the next Jan 1 valuation. Taxing units set rates annually. Modeled from government data — not a legal or tax opinion.
| Entity | 2021 Rate | 2022 Rate | 2023 Rate | 2024 Rate | 2025 Rate | YoY (2024→25) | Amt Due | Amt Paid | Balance |
|---|---|---|---|---|---|---|---|---|---|
| P10L | — | — | — | — | — | — | $2,328.96 | $2,328.96 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $1,457.34 | $1,457.34 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $457.63 | $457.63 | Paid |
| ACT Austin Community College | 0.1048% | 0.0987% | 0.0986% | 0.1013% | 0.1034% | +0.0021% | $442.90 | $442.90 | Paid |
| E11 Travis County ESD # 11 | 0.1000% | 0.0949% | 0.1000% | 0.1000% | 0.1000% | +0.0000% | $430.83 | $430.83 | Paid |
| E15 Travis County ESD # 15 | 0.1000% | 0.0949% | 0.1000% | 0.1000% | 0.1000% | +0.0000% | $430.83 | $430.83 | Paid |
| Combined Rate | 0.7740% | 0.7054% | 0.7039% | 0.7537% | 0.7973% | +0.0436% | $5,548.49 | $5,548.49 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| P10L | — | $2,328.96 | 42.0% |
| TCO Travis County | 0.3758% | $1,457.34 | 26.3% |
| THD Travis Central Health | 0.1180% | $457.63 | 8.2% |
| ACT Austin Community College | 0.1034% | $442.90 | 8.0% |
| E11 Travis County ESD # 11 | 0.1000% | $430.83 | 7.8% |
| E15 Travis County ESD # 15 | 0.1000% | $430.83 | 7.8% |
| Total | 0.7973% 5 of 6 | $5,548.49 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $397,740 | $430,833 | -7.7% |
| Assessed Value | $397,740 | $430,833 | -7.7% |
| Land Value | $63,288 | $63,288 | +0.0% |
| Improvement Value | $334,452 | $367,545 | -9.0% |
| Taxable Value | $397,740 | $430,833 | -7.7% |
| Exemptions | HS | HS | |
| Total Tax 2026 = estimate |
~$3,171
Estimated
|
~$5,548
Partial
|
ⓘ |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $397,740 | $63,288 | $334,452 | — | $397,740 | $397,740 | Not yet — post-cert | Preliminary |
| 2025 | $430,833 | $63,288 | $367,545 | — | $430,833 | $430,833 | ~$5,548 | Partial |
| 2024 | $48,000 | $60,000 | — | — | $48,000 | $48,000 | $2,738 | Verified |
| 2023 | $48,000 | $60,000 | — | — | $48,000 | $48,000 | $2,837 | Verified |
| 2022 | $48,000 | $60,000 | — | — | $48,000 | $48,000 | $2,810 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | -7.7% | -7.7% | ~100% | Not available | Partial |
| 2025 | +797.6% ! | +797.6% | ~100% | Not available | Partial |
| 2024 | +0.0% | +0.0% | ~100% | No billing data | Verified |
| 2023 | +0.0% | +0.0% | ~100% | No billing data | Verified |
| 2022 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +797.6% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | -7.7% | +197.5% | +69.7% | +797.6% | 2025 | -7.7% | 2026 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2022 | 100.0% | 2022 |
| Effective Tax Rate (2025) | 1.2900% | 1.2900% | — | 1.2900% | 2025 | 1.2900% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$5,548 | $3,483 | ~$4,358 | $5,548 | 2025 | $2,738 | 2024 |
Market value changed by 798% in 2025, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$674,821 | ~$437,514 | ~0.8031% | ~$3,514 | +69.7% |
| 2028 | ~$1,144,928 | ~$481,265 | ~0.8089% | ~$3,893 | +187.9% |
| 2029 | ~$1,942,530 | ~$529,392 | ~0.8147% | ~$4,313 | +388.4% |
| 2030 | ~$3,295,773 | ~$582,331 | ~0.8206% | ~$4,778 | +728.6% |
| 2031 | ~$5,591,738 | ~$640,564 | ~0.8264% | ~$5,293 | +1305.9% |
| 2027 | ~$666,866 | ~$437,514 | ~0.7973% | ~$3,488 | +67.7% |
| 2028 | ~$1,118,095 | ~$481,265 | ~0.7973% | ~$3,837 | +181.1% |
| 2029 | ~$1,874,641 | ~$529,392 | ~0.7973% | ~$4,221 | +371.3% |
| 2030 | ~$3,143,097 | ~$582,331 | ~0.7973% | ~$4,643 | +690.2% |
| 2031 | ~$5,269,840 | ~$640,564 | ~0.7973% | ~$5,107 | +1224.9% |
| 2027 | ~$682,776 | ~$437,514 | ~0.8060% | ~$3,526 | +71.7% |
| 2028 | ~$1,172,080 | ~$481,265 | ~0.8147% | ~$3,921 | +194.7% |
| 2029 | ~$2,012,039 | ~$529,392 | ~0.8235% | ~$4,359 | +405.9% |
| 2030 | ~$3,453,945 | ~$582,331 | ~0.8322% | ~$4,846 | +768.4% |
| 2031 | ~$5,929,177 | ~$640,564 | ~0.8409% | ~$5,387 | +1390.7% |
| Source | What it provides | Coverage for this parcel | Confidence |
|---|---|---|---|
| TCAD Certified Appraisal Roll ↗ | Market, assessed, and taxable value; land/improvement split; exemptions | 2025 | Certified |
| Texas Comptroller Annual Jurisdiction Roll (AJR) | Prior-year market and taxable value | 2022–2024 | Verified |
| TCAD Preliminary Export ↗ | First-look 2026 appraisal value, subject to change at certification | 2026 (exported June 9, 2026; certifies July 25, 2026) | Preliminary |
| Travis County Rates History ↗ | Adopted tax rate for each of this parcel's taxing entities | 1990–2025 | Verified |
| TaxCurOpenData | Current-year (2025) tax billing, by taxing entity | 2025 | Partial |
| PIR bulk billing export | Prior-year tax billing, Travis County Tax Office | 2022, 2023, 2024 | Verified |
| Satellite imagery (Esri World Imagery) | Aerial view of the parcel | Located by geocoding this parcel's address — may not resolve for every address | — |